Invitation Homes Inc
NYSE:INVH
Income Statement
Earnings Waterfall
Invitation Homes Inc
Revenue
|
2.4B
USD
|
Cost of Revenue
|
-976.1m
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-756.6m
USD
|
Operating Income
|
699.5m
USD
|
Other Expenses
|
-180.8m
USD
|
Net Income
|
518.8m
USD
|
Income Statement
Invitation Homes Inc
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
885
N/A
|
905
+2%
|
923
+2%
|
937
+2%
|
949
+1%
|
959
+1%
|
1 055
+10%
|
1 239
+18%
|
1 430
+15%
|
1 620
+13%
|
1 723
+6%
|
1 735
+1%
|
1 744
+1%
|
1 753
+1%
|
1 765
+1%
|
1 779
+1%
|
1 787
+0%
|
1 803
+1%
|
1 823
+1%
|
1 848
+1%
|
1 890
+2%
|
1 940
+3%
|
1 997
+3%
|
2 054
+3%
|
2 119
+3%
|
2 179
+3%
|
2 238
+3%
|
2 296
+3%
|
2 339
+2%
|
2 388
+2%
|
2 432
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(394)
|
(392)
|
(391)
|
(398)
|
(401)
|
(403)
|
(435)
|
(513)
|
(591)
|
(674)
|
(721)
|
(719)
|
(721)
|
(726)
|
(732)
|
(737)
|
(736)
|
(738)
|
(739)
|
(742)
|
(754)
|
(763)
|
(778)
|
(797)
|
(816)
|
(840)
|
(874)
|
(903)
|
(928)
|
(955)
|
(976)
|
|
Gross Profit |
491
N/A
|
513
+4%
|
532
+4%
|
539
+1%
|
547
+2%
|
556
+2%
|
620
+12%
|
726
+17%
|
839
+15%
|
947
+13%
|
1 002
+6%
|
1 016
+1%
|
1 023
+1%
|
1 027
+0%
|
1 033
+1%
|
1 042
+1%
|
1 051
+1%
|
1 065
+1%
|
1 084
+2%
|
1 106
+2%
|
1 137
+3%
|
1 177
+4%
|
1 219
+4%
|
1 257
+3%
|
1 303
+4%
|
1 339
+3%
|
1 364
+2%
|
1 393
+2%
|
1 411
+1%
|
1 433
+2%
|
1 456
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(320)
|
(331)
|
(337)
|
(382)
|
(386)
|
(391)
|
(448)
|
(489)
|
(570)
|
(638)
|
(636)
|
(626)
|
(607)
|
(599)
|
(604)
|
(596)
|
(600)
|
(606)
|
(616)
|
(628)
|
(642)
|
(655)
|
(668)
|
(680)
|
(693)
|
(703)
|
(712)
|
(721)
|
(728)
|
(741)
|
(757)
|
|
Selling, General & Administrative |
(83)
|
(70)
|
(69)
|
(112)
|
(115)
|
(119)
|
(138)
|
(103)
|
(105)
|
(100)
|
(76)
|
(76)
|
(70)
|
(69)
|
(70)
|
(60)
|
(60)
|
(62)
|
(63)
|
(66)
|
(72)
|
(73)
|
(76)
|
(77)
|
(76)
|
(77)
|
(74)
|
(74)
|
(74)
|
(77)
|
(82)
|
|
Depreciation & Amortization |
(259)
|
(262)
|
(268)
|
(270)
|
(271)
|
(272)
|
(310)
|
(387)
|
(466)
|
(537)
|
(561)
|
(550)
|
(536)
|
(530)
|
(534)
|
(535)
|
(539)
|
(544)
|
(553)
|
(562)
|
(570)
|
(583)
|
(592)
|
(604)
|
(617)
|
(627)
|
(638)
|
(647)
|
(654)
|
(665)
|
(674)
|
|
Other Operating Expenses |
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
172
N/A
|
181
+6%
|
195
+8%
|
157
-19%
|
161
+3%
|
165
+2%
|
172
+4%
|
237
+38%
|
268
+13%
|
309
+15%
|
366
+18%
|
391
+7%
|
416
+7%
|
428
+3%
|
429
+0%
|
446
+4%
|
451
+1%
|
459
+2%
|
468
+2%
|
478
+2%
|
495
+4%
|
522
+5%
|
551
+6%
|
577
+5%
|
610
+6%
|
635
+4%
|
652
+3%
|
672
+3%
|
682
+2%
|
692
+1%
|
700
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(278)
|
(279)
|
(286)
|
(284)
|
(271)
|
(260)
|
(257)
|
(281)
|
(321)
|
(361)
|
(384)
|
(385)
|
(384)
|
(375)
|
(367)
|
(358)
|
(348)
|
(347)
|
(324)
|
(326)
|
(327)
|
(315)
|
(334)
|
(327)
|
(317)
|
(320)
|
(318)
|
(320)
|
(322)
|
(336)
|
(351)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(24)
|
(54)
|
(63)
|
(71)
|
(58)
|
(44)
|
(42)
|
(36)
|
(35)
|
(23)
|
(18)
|
(15)
|
(12)
|
(1)
|
2
|
1
|
(2)
|
(9)
|
(10)
|
(10)
|
(26)
|
(29)
|
(28)
|
(29)
|
(11)
|
(9)
|
|
Gain/Loss on Disposition of Assets |
12
|
13
|
19
|
24
|
33
|
34
|
34
|
25
|
19
|
27
|
50
|
62
|
84
|
93
|
96
|
94
|
79
|
73
|
55
|
54
|
61
|
59
|
60
|
64
|
73
|
84
|
91
|
102
|
122
|
156
|
184
|
|
Total Other Income |
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
3
|
6
|
7
|
8
|
7
|
9
|
12
|
12
|
13
|
5
|
(0)
|
(4)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(14)
|
(11)
|
(13)
|
(14)
|
(8)
|
(2)
|
|
Pre-Tax Income |
(100)
N/A
|
(90)
+9%
|
(78)
+13%
|
(111)
-41%
|
(85)
+23%
|
(86)
-1%
|
(106)
-23%
|
(81)
+23%
|
(101)
-24%
|
(77)
+23%
|
(5)
+94%
|
34
N/A
|
87
+159%
|
120
+38%
|
147
+22%
|
176
+20%
|
180
+2%
|
179
-1%
|
197
+10%
|
205
+4%
|
222
+9%
|
259
+16%
|
263
+1%
|
298
+13%
|
349
+17%
|
359
+3%
|
385
+7%
|
412
+7%
|
439
+6%
|
492
+12%
|
521
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Income from Continuing Operations |
(100)
|
(90)
|
(78)
|
(111)
|
(85)
|
(86)
|
(106)
|
(81)
|
(101)
|
(77)
|
(5)
|
34
|
87
|
120
|
147
|
176
|
180
|
179
|
197
|
205
|
222
|
259
|
263
|
298
|
349
|
359
|
385
|
412
|
439
|
492
|
521
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Net Income (Common) |
(100)
N/A
|
(90)
+9%
|
(78)
+13%
|
(94)
-20%
|
(69)
+27%
|
(69)
-1%
|
(89)
-28%
|
(81)
+9%
|
(101)
-24%
|
(77)
+23%
|
(6)
+93%
|
32
N/A
|
85
+164%
|
118
+38%
|
145
+23%
|
174
+20%
|
178
+2%
|
177
-1%
|
196
+11%
|
203
+4%
|
221
+9%
|
257
+17%
|
261
+2%
|
296
+13%
|
347
+17%
|
357
+3%
|
383
+7%
|
410
+7%
|
437
+7%
|
490
+12%
|
519
+6%
|
|
EPS (Diluted) |
-0.33
N/A
|
-0.3
+9%
|
-0.25
+17%
|
-0.3
-20%
|
-0.21
+30%
|
-0.21
N/A
|
-0.26
-24%
|
-0.15
+42%
|
-0.19
-27%
|
-0.14
+26%
|
-0.01
+93%
|
0.06
N/A
|
0.16
+167%
|
0.22
+38%
|
0.27
+23%
|
0.32
+19%
|
0.33
+3%
|
0.33
N/A
|
0.35
+6%
|
0.36
+3%
|
0.39
+8%
|
0.45
+15%
|
0.45
N/A
|
0.5
+11%
|
0.57
+14%
|
0.58
+2%
|
0.63
+9%
|
0.67
+6%
|
0.71
+6%
|
0.79
+11%
|
0.85
+8%
|